Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.96% first-year return on $291k initial cash invested.
-21.96%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$3,584
Rent
-$5,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,584 income − $8,906 expenses = $5,322 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,584
Total Expenses
$8,906
Mortgage P&I
181%
$6,483
Property Taxes
7%
$248
Home Insurance
13%
$455
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896